Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,973.1 | 4,757.2 | 4,454.7 | 4,450.8 | 5,318.8 | 4,641.8 | 3,790.8 | 3,880.2 | 4,326.9 | 5,543.0 |
| Growth | −4.3% | −6.4% | −0.1% | +19.5% | −12.7% | −18.3% | +2.4% | +11.5% | +28.1% | |
| Operating income | 201.9 | 179.5 | 191.9 | −365.0 | 262.3 | 226.8 | −204.8 | −114.6 | −103.8 | 232.0 |
| Net income | 95.8 | 148.4 | 83.4 | −387.7 | 108.4 | 91.9 | −210.0 | −171.2 | −163.7 | 80.4 |
| Growth | +54.9% | −43.8% | −564.7% | −15.2% | −328.5% | |||||
| EPS, diluted | 1.92 | 2.92 | 1.66 | −7.72 | 2.12 | 1.79 | −4.09 | −3.30 | −3.13 | 1.51 |
| Growth | +52.1% | −43.2% | −565.1% | −15.6% | −328.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.2% | 9.6% | 10.2% | 5.4% | 9.1% | 10.0% | 0.8% | 3.6% | 4.6% | 11.7% |
| Operating margin | 4.1% | 3.8% | 4.3% | −8.2% | 4.9% | 4.9% | −5.4% | −3.0% | −2.4% | 4.2% |
| Net margin | 1.9% | 3.1% | 1.9% | −8.7% | 2.0% | 2.0% | −5.5% | −4.4% | −3.8% | 1.5% |
| Free cash flow margin | 2.0% | 2.8% | −1.2% | 1.2% | 2.2% | −4.0% | 3.9% | 6.6% | 10.8% | 10.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 113.3 | 163.6 | 21.4 | 136.5 | 172.8 | −148.5 | 207.0 | 308.5 | 503.5 | 748.1 |
| Capital expenditure | −15.7 | −30.3 | −77.1 | −84.2 | −54.8 | −38.6 | −59.8 | −53.0 | −37.4 | −180.9 |
| Free cash flow | 97.6 | 133.3 | −55.7 | 52.3 | 118.0 | −187.0 | 147.2 | 255.5 | 466.1 | 567.2 |
| Growth | +36.6% | −141.8% | +125.5% | −258.5% | +73.6% | +82.4% | +21.7% | |||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −3.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 146.1 | 192.9 | 116.1 | 193.7 | 374.3 | 202.2 | 259.4 | 380.6 | 455.1 | 734.6 |
| Total debt | 759.5 | 705.5 | 744.7 | 710.4 | 925.3 | 969.2 | 888.2 | 782.3 | 510.0 | 392.8 |
| Net cash (debt) | −613.4 | −512.7 | −628.7 | −516.7 | −551.0 | −767.1 | −628.8 | −401.8 | −54.9 | 341.8 |
| Shareholders’ equity | 1,553.0 | 1,713.3 | 1,809.2 | 1,440.1 | 1,553.9 | 1,654.9 | 1,449.7 | 1,291.6 | 1,134.7 | 1,218.6 |
| Debt to equity | 0.49 | 0.41 | 0.41 | 0.49 | 0.60 | 0.59 | 0.61 | 0.61 | 0.45 | 0.32 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 146.1 | 192.9 | 116.1 | 193.7 | 374.3 | 202.2 | 259.4 | 380.6 | 455.1 | 734.6 | |
| 477.6 | 467.5 | 490.7 | 509.7 | 489.2 | 429.6 | 435.1 | 441.3 | 423.0 | 548.0 | |
| 585.0 | 585.0 | 585.0 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | 205.1 | |
| 4,038.6 | 4,264.1 | 4,387.8 | 4,485.8 | 5,045.6 | 4,724.9 | 4,542.8 | 4,429.9 | 4,242.7 | 5,160.4 | |
| Growth | +5.6% | +2.9% | +2.2% | +12.5% | −6.4% | −3.9% | −2.5% | −4.2% | +21.6% | |
| Liabilities | ||||||||||
| 85.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 673.6 | 705.5 | 744.7 | 710.4 | 925.3 | 969.2 | 888.2 | 782.3 | 510.0 | 392.8 | |
| calc | 759.5 | 705.5 | 744.7 | 710.4 | 925.3 | 969.2 | 888.2 | 782.3 | 510.0 | 392.8 |
| 2,485.6 | 2,559.3 | 2,599.9 | 3,055.3 | 3,502.7 | 3,051.2 | 3,100.8 | 3,145.9 | 3,084.1 | 3,897.8 | |
| Equity | ||||||||||
| 473.6 | 622.0 | 701.7 | 314.0 | 422.4 | 514.3 | 304.3 | 133.1 | −30.6 | 46.4 | |
| 1,553.0 | 1,713.3 | 1,809.2 | 1,440.1 | 1,553.9 | 1,654.9 | 1,449.7 | 1,291.6 | 1,134.7 | 1,218.6 | |
| Growth | +10.3% | +5.6% | −20.4% | +7.9% | +6.5% | −12.4% | −10.9% | −12.1% | +7.4% | |
| Per share and net cash | ||||||||||
| calc | −613.4 | −512.7 | −628.7 | −516.7 | −551.0 | −767.1 | −628.8 | −401.8 | −54.9 | 341.8 |
| 49.2 | 49.8 | 50.0 | 50.3 | 50.8 | 51.1 | 51.5 | 52.0 | 52.5 | 52.8 | |
| calc | 31.56 | 34.42 | 36.16 | 28.64 | 30.57 | 32.39 | 28.14 | 24.83 | 21.62 | 23.08 |
Lines marked calc are worked out here from filed figures; point at one for how.